
| 2022 Estimated Results | ||||||||
| UScellular | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Service revenues | $3,100-$3,200 | Unchanged | ||||||
Adjusted OIBDA1 | $750-$900 | Unchanged | ||||||
Adjusted EBITDA1 | $925-$1,075 | Unchanged | ||||||
| Capital expenditures | $700-$800 | Unchanged | ||||||
| TDS Telecom | Previous | Current | ||||||
| (Dollars in millions) | ||||||||
| Total operating revenues | $1,010-$1,040 | Unchanged | ||||||
Adjusted OIBDA1 | $260-$290 | Unchanged | ||||||
Adjusted EBITDA1 | $260-$290 | Unchanged | ||||||
| Capital expenditures | $500-$550 | Unchanged | ||||||
| 2022 Estimated Results | |||||||||||
| UScellular | TDS Telecom | ||||||||||
| (Dollars in millions) | |||||||||||
| Net income (GAAP) | N/A | N/A | |||||||||
| Add back: | |||||||||||
| Income tax expense | N/A | N/A | |||||||||
| Income before income taxes (GAAP) | $65-$215 | $40-$70 | |||||||||
| Add back: | |||||||||||
| Interest expense | 135 | — | |||||||||
| Depreciation, amortization and accretion expense | 710 | 220 | |||||||||
EBITDA (Non-GAAP)1 | $910-$1,060 | $260-$290 | |||||||||
| Add back or deduct: | |||||||||||
| (Gain) loss on asset disposals, net | 15 | — | |||||||||
Adjusted EBITDA (Non-GAAP)1 | $925-$1,075 | $260-$290 | |||||||||
| Deduct: | |||||||||||
| Equity in earnings of unconsolidated entities | 170 | — | |||||||||
| Interest and dividend income | 5 | — | |||||||||
Adjusted OIBDA (Non-GAAP)1 | $750-$900 | $260-$290 | |||||||||
| Actual Results | |||||||||||||||||||||||
| Three Months Ended March 31, 2022 | Year Ended December 31, 2021 | ||||||||||||||||||||||
| UScellular | TDS Telecom | UScellular | TDS Telecom | ||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||
| Net income (GAAP) | $ | 52 | $ | 23 | $ | 160 | $ | 90 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Income tax expense | 32 | 8 | 20 | 24 | |||||||||||||||||||
| Income before income taxes (GAAP) | $ | 84 | $ | 31 | $ | 180 | $ | 114 | |||||||||||||||
| Add back: | |||||||||||||||||||||||
| Interest expense | 33 | (2) | 175 | (5) | |||||||||||||||||||
| Depreciation, amortization and accretion expense | 171 | 54 | 678 | 198 | |||||||||||||||||||
EBITDA (Non-GAAP)1 | $ | 288 | $ | 83 | $ | 1,033 | $ | 308 | |||||||||||||||
| Add back or deduct: | |||||||||||||||||||||||
| (Gain) loss on asset disposals, net | 2 | — | 23 | 2 | |||||||||||||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | — | (2) | — | |||||||||||||||||||
Adjusted EBITDA (Non-GAAP)1 | $ | 289 | $ | 83 | $ | 1,054 | $ | 310 | |||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Equity in earnings of unconsolidated entities | 45 | — | 179 | — | |||||||||||||||||||
| Interest and dividend income | 1 | — | 6 | 1 | |||||||||||||||||||
| Other, net | — | — | — | (1) | |||||||||||||||||||
Adjusted OIBDA (Non-GAAP)1 | $ | 243 | $ | 83 | $ | 869 | $ | 310 | |||||||||||||||
United States Cellular Corporation | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2022 | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | ||||||||||||||||||||||||
| Retail Connections | |||||||||||||||||||||||||||||
| Postpaid | |||||||||||||||||||||||||||||
| Total at end of period | 4,335,000 | 4,380,000 | 4,391,000 | 4,399,000 | 4,406,000 | ||||||||||||||||||||||||
| Gross additions | 126,000 | 165,000 | 145,000 | 141,000 | 143,000 | ||||||||||||||||||||||||
| Feature phones | 2,000 | 3,000 | 2,000 | 3,000 | 3,000 | ||||||||||||||||||||||||
| Smartphones | 89,000 | 122,000 | 103,000 | 98,000 | 101,000 | ||||||||||||||||||||||||
| Connected devices | 35,000 | 40,000 | 40,000 | 40,000 | 39,000 | ||||||||||||||||||||||||
| Net additions (losses) | (44,000) | (12,000) | (8,000) | (6,000) | (6,000) | ||||||||||||||||||||||||
| Feature phones | (10,000) | (7,000) | (7,000) | (7,000) | (9,000) | ||||||||||||||||||||||||
| Smartphones | (26,000) | 5,000 | 2,000 | 6,000 | 6,000 | ||||||||||||||||||||||||
| Connected devices | (8,000) | (10,000) | (3,000) | (5,000) | (3,000) | ||||||||||||||||||||||||
ARPU1,2 | $ | 49.71 | $ | 48.62 | $ | 48.12 | $ | 47.74 | $ | 47.65 | |||||||||||||||||||
ARPA1,3 | $ | 129.93 | $ | 127.14 | $ | 125.99 | $ | 125.25 | $ | 125.25 | |||||||||||||||||||
Churn rate4 | 1.30 | % | 1.35 | % | 1.15 | % | 1.11 | % | 1.12 | % | |||||||||||||||||||
| Handsets | 1.10 | % | 1.10 | % | 0.95 | % | 0.88 | % | 0.92 | % | |||||||||||||||||||
| Connected devices | 2.70 | % | 3.08 | % | 2.59 | % | 2.69 | % | 2.53 | % | |||||||||||||||||||
| Prepaid | |||||||||||||||||||||||||||||
| Total at end of period | 495,000 | 513,000 | 518,000 | 507,000 | 496,000 | ||||||||||||||||||||||||
| Gross additions | 55,000 | 63,000 | 74,000 | 65,000 | 62,000 | ||||||||||||||||||||||||
| Net additions (losses) | (18,000) | (5,000) | 11,000 | 10,000 | (3,000) | ||||||||||||||||||||||||
ARPU2 | $ | 34.59 | $ | 34.53 | $ | 35.05 | $ | 35.64 | $ | 35.25 | |||||||||||||||||||
Churn rate4 | 4.84 | % | 4.39 | % | 4.09 | % | 3.66 | % | 4.37 | % | |||||||||||||||||||
| Market penetration at end of period | |||||||||||||||||||||||||||||
| Consolidated operating population | 32,370,000 | 32,127,000 | 31,865,000 | 31,493,000 | 31,493,000 | ||||||||||||||||||||||||
Consolidated operating penetration5 | 15 | % | 15 | % | 16 | % | 16 | % | 16 | % | |||||||||||||||||||
| Capital expenditures (millions) | $ | 137 | $ | 321 | $ | 185 | $ | 148 | $ | 125 | |||||||||||||||||||
| Total cell sites in service | 6,899 | 6,898 | 6,857 | 6,819 | 6,802 | ||||||||||||||||||||||||
| Owned towers | 4,310 | 4,301 | 4,274 | 4,278 | 4,270 | ||||||||||||||||||||||||
| TDS Telecom | |||||||||||||||||||||||||||||
| Summary Operating Data (Unaudited) | |||||||||||||||||||||||||||||
| As of or for the Quarter Ended | 3/31/2022 | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | ||||||||||||||||||||||||
| Residential connections | |||||||||||||||||||||||||||||
| Broadband | |||||||||||||||||||||||||||||
| Wireline, Incumbent | 250,100 | 250,200 | 252,100 | 249,200 | 243,700 | ||||||||||||||||||||||||
| Wireline, Expansion | 40,600 | 36,900 | 32,600 | 28,300 | 24,100 | ||||||||||||||||||||||||
| Cable | 204,600 | 203,200 | 202,700 | 201,200 | 199,500 | ||||||||||||||||||||||||
| Total Broadband | 495,200 | 490,300 | 487,400 | 478,700 | 467,300 | ||||||||||||||||||||||||
| Video | 140,000 | 141,500 | 143,100 | 143,200 | 142,700 | ||||||||||||||||||||||||
| Voice | 301,700 | 303,700 | 306,300 | 308,100 | 308,700 | ||||||||||||||||||||||||
| Total Residential connections | 936,900 | 935,600 | 936,800 | 930,100 | 918,700 | ||||||||||||||||||||||||
| Commercial connections | 260,000 | 264,300 | 269,000 | 274,400 | 278,800 | ||||||||||||||||||||||||
| Total connections | 1,196,900 | 1,199,900 | 1,205,700 | 1,204,500 | 1,197,400 | ||||||||||||||||||||||||
Residential revenue per connection1 | $ | 57.95 | $ | 57.86 | $ | 57.75 | $ | 57.66 | $ | 56.97 | |||||||||||||||||||
| Capital expenditures (millions) | $ | 105 | $ | 151 | $ | 91 | $ | 99 | $ | 70 | |||||||||||||||||||
| Telephone and Data Systems, Inc. | |||||||||||||||||
| Consolidated Statement of Operations Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2022 | 2021 | 2022 vs. 2021 | |||||||||||||||
| (Dollars and shares in millions, except per share amounts) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| UScellular | $ | 1,010 | $ | 1,023 | (1) | % | |||||||||||
| TDS Telecom | 251 | 249 | 1 | % | |||||||||||||
All Other2 | 54 | 46 | 17 | % | |||||||||||||
| 1,315 | 1,318 | – | |||||||||||||||
| Operating expenses | |||||||||||||||||
| UScellular | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 767 | 765 | – | ||||||||||||||
| Depreciation, amortization and accretion | 171 | 170 | 1 | % | |||||||||||||
| (Gain) loss on asset disposals, net | 2 | 5 | (69) | % | |||||||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | (1) | (5) | % | |||||||||||||
| 939 | 939 | – | |||||||||||||||
| TDS Telecom | |||||||||||||||||
| Expenses excluding depreciation, amortization and accretion | 169 | 168 | – | ||||||||||||||
| Depreciation, amortization and accretion | 54 | 49 | 11 | % | |||||||||||||
| 223 | 217 | 3 | % | ||||||||||||||
All Other1 | |||||||||||||||||
| Expenses excluding depreciation and amortization | 54 | 47 | 15 | % | |||||||||||||
| Depreciation and amortization | 4 | 5 | (17) | % | |||||||||||||
| 58 | 52 | 12 | % | ||||||||||||||
| Total operating expenses | 1,220 | 1,208 | 1 | % | |||||||||||||
| Operating income (loss) | |||||||||||||||||
| UScellular | 71 | 84 | (15) | % | |||||||||||||
| TDS Telecom | 28 | 32 | (11) | % | |||||||||||||
All Other2 | (4) | (6) | 22 | % | |||||||||||||
| 95 | 110 | (14) | % | ||||||||||||||
| Investment and other income (expense) | |||||||||||||||||
| Equity in earnings of unconsolidated entities | 45 | 42 | 7 | % | |||||||||||||
| Interest and dividend income | 2 | 3 | (55) | % | |||||||||||||
| Interest expense | (33) | (53) | 40 | % | |||||||||||||
| Total investment and other income (expense) | 14 | (8) | N/M | ||||||||||||||
| Income before income taxes | 109 | 102 | 8 | % | |||||||||||||
| Income tax expense | 37 | 31 | 24 | % | |||||||||||||
| Net income | 72 | 71 | 1 | % | |||||||||||||
| Less: Net income attributable to noncontrolling interests, net of tax | 11 | 12 | (10) | % | |||||||||||||
| Net income attributable to TDS shareholders | 61 | 59 | 3 | % | |||||||||||||
| TDS Preferred Share dividends | 17 | 2 | N/M | ||||||||||||||
| Net income attributable to TDS common shareholders | $ | 44 | $ | 57 | (23) | % | |||||||||||
| Basic weighted average shares outstanding | 115 | 114 | – | ||||||||||||||
| Basic earnings per share attributable to TDS common shareholders | $ | 0.38 | $ | 0.49 | (23) | % | |||||||||||
| Diluted weighted average shares outstanding | 116 | 116 | – | ||||||||||||||
| Diluted earnings per share attributable to TDS common shareholders | $ | 0.37 | $ | 0.48 | (23) | % | |||||||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Statement of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2022 | 2021 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | 72 | $ | 71 | |||||||
| Add (deduct) adjustments to reconcile net income to net cash flows from operating activities | |||||||||||
| Depreciation, amortization and accretion | 229 | 224 | |||||||||
| Bad debts expense | 26 | 8 | |||||||||
| Stock-based compensation expense | 12 | 10 | |||||||||
| Deferred income taxes, net | 29 | 27 | |||||||||
| Equity in earnings of unconsolidated entities | (45) | (42) | |||||||||
| Distributions from unconsolidated entities | 19 | 23 | |||||||||
| (Gain) loss on asset disposals, net | 2 | 5 | |||||||||
| (Gain) loss on sale of business and other exit costs, net | (1) | (1) | |||||||||
| Other operating activities | — | (1) | |||||||||
| Changes in assets and liabilities from operations | |||||||||||
| Accounts receivable | 14 | 17 | |||||||||
| Equipment installment plans receivable | — | (18) | |||||||||
| Inventory | (5) | 8 | |||||||||
| Accounts payable | (60) | (115) | |||||||||
| Customer deposits and deferred revenues | 9 | 9 | |||||||||
| Accrued taxes | 129 | — | |||||||||
| Accrued interest | 10 | 9 | |||||||||
| Other assets and liabilities | (59) | (69) | |||||||||
| Net cash provided by operating activities | 381 | 165 | |||||||||
| Cash flows from investing activities | |||||||||||
| Cash paid for additions to property, plant and equipment | (271) | (220) | |||||||||
| Cash paid for intangible assets | (568) | (1,261) | |||||||||
| Cash received from divestitures and exchanges | 1 | 1 | |||||||||
| Other investing activities | (10) | — | |||||||||
| Net cash used in investing activities | (848) | (1,480) | |||||||||
| Cash flows from financing activities | |||||||||||
| Issuance of long-term debt | 776 | 567 | |||||||||
| Repayment of long-term debt | (127) | — | |||||||||
| Issuance of short-term debt | 60 | — | |||||||||
| Issuance of TDS Preferred Shares | — | 420 | |||||||||
| TDS Common Shares reissued for benefit plans, net of tax payments | (2) | (1) | |||||||||
| UScellular Common Shares reissued for benefit plans, net of tax payments | — | (1) | |||||||||
| Repurchase of TDS Common Shares | (4) | (3) | |||||||||
| Repurchase of UScellular Common Shares | (10) | (2) | |||||||||
| Dividends paid to TDS shareholders | (38) | (20) | |||||||||
| Payment of debt and equity issuance costs | (2) | (14) | |||||||||
| Distributions to noncontrolling interests | (1) | (1) | |||||||||
| Other financing activities | (3) | (3) | |||||||||
| Net cash provided by financing activities | 649 | 942 | |||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 182 | (373) | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 414 | 1,452 | |||||||||
| End of period | $ | 596 | $ | 1,079 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| ASSETS | |||||||||||
| March 31, 2022 | December 31, 2021 | ||||||||||
| (Dollars in millions) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 549 | $ | 367 | |||||||
| Accounts receivable, net | 1,123 | 1,151 | |||||||||
| Inventory, net | 184 | 178 | |||||||||
| Prepaid expenses | 109 | 103 | |||||||||
| Income taxes receivable | 58 | 184 | |||||||||
| Other current assets | 62 | 61 | |||||||||
| Total current assets | 2,085 | 2,044 | |||||||||
| Assets held for sale | 15 | 18 | |||||||||
| Licenses | 4,686 | 4,097 | |||||||||
| Goodwill | 547 | 547 | |||||||||
| Other intangible assets, net | 199 | 197 | |||||||||
| Investments in unconsolidated entities | 506 | 479 | |||||||||
Property, plant and equipment, net | 4,385 | 4,361 | |||||||||
| Operating lease right-of-use assets | 1,033 | 1,040 | |||||||||
| Other assets and deferred charges | 668 | 710 | |||||||||
| Total assets | $ | 14,124 | $ | 13,493 | |||||||
| Telephone and Data Systems, Inc. | |||||||||||
| Consolidated Balance Sheet Highlights | |||||||||||
| (Unaudited) | |||||||||||
| LIABILITIES AND EQUITY | |||||||||||
| March 31, 2022 | December 31, 2021 | ||||||||||
| (Dollars in millions, except per share amounts) | |||||||||||
| Current liabilities | |||||||||||
| Current portion of long-term debt | $ | 9 | $ | 6 | |||||||
| Accounts payable | 388 | 481 | |||||||||
| Customer deposits and deferred revenues | 245 | 236 | |||||||||
| Accrued interest | 20 | 10 | |||||||||
| Accrued taxes | 43 | 45 | |||||||||
| Accrued compensation | 77 | 137 | |||||||||
| Short-term operating lease liabilities | 144 | 141 | |||||||||
| Other current liabilities | 189 | 124 | |||||||||
| Total current liabilities | 1,115 | 1,180 | |||||||||
| Deferred liabilities and credits | |||||||||||
| Deferred income tax liability, net | 948 | 921 | |||||||||
| Long-term operating lease liabilities | 951 | 960 | |||||||||
| Other deferred liabilities and credits | 770 | 759 | |||||||||
| Long-term debt, net | 3,567 | 2,928 | |||||||||
| Noncontrolling interests with redemption features | 12 | 11 | |||||||||
| Equity | |||||||||||
| TDS shareholders' equity | |||||||||||
| Series A Common and Common Shares, par value $0.01 per share | 1 | 1 | |||||||||
| Capital in excess of par value | 2,511 | 2,496 | |||||||||
| Preferred Shares, par value $0.01 per share | 1,074 | 1,074 | |||||||||
| Treasury shares, at cost | (456) | (461) | |||||||||
| Accumulated other comprehensive income | 6 | 5 | |||||||||
| Retained earnings | 2,824 | 2,812 | |||||||||
| Total TDS shareholders' equity | 5,960 | 5,927 | |||||||||
| Noncontrolling interests | 801 | 807 | |||||||||
| Total equity | 6,761 | 6,734 | |||||||||
| Total liabilities and equity | $ | 14,124 | $ | 13,493 | |||||||
| Balance Sheet Highlights | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| March 31, 2022 | |||||||||||||||||||||||||||||
| TDS | TDS Corporate | Intercompany | TDS | ||||||||||||||||||||||||||
| UScellular | Telecom | & Other | Eliminations | Consolidated | |||||||||||||||||||||||||
| (Dollars in millions) | |||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 300 | $ | 40 | $ | 253 | $ | (44) | $ | 549 | |||||||||||||||||||
| Licenses, goodwill and other intangible assets | $ | 4,677 | $ | 749 | $ | 6 | $ | — | $ | 5,432 | |||||||||||||||||||
| Investment in unconsolidated entities | 465 | 4 | 45 | (8) | 506 | ||||||||||||||||||||||||
| $ | 5,142 | $ | 753 | $ | 51 | $ | (8) | $ | 5,938 | ||||||||||||||||||||
| Property, plant and equipment, net | $ | 2,576 | $ | 1,722 | $ | 87 | $ | — | $ | 4,385 | |||||||||||||||||||
| Long-term debt, net: | |||||||||||||||||||||||||||||
| Current portion | $ | 6 | $ | — | $ | 3 | $ | — | $ | 9 | |||||||||||||||||||
| Non-current portion | 3,220 | 3 | 344 | — | 3,567 | ||||||||||||||||||||||||
| $ | 3,226 | $ | 3 | $ | 347 | $ | — | $ | 3,576 | ||||||||||||||||||||
| TDS Telecom Highlights | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended March 31, | |||||||||||||||||
| 2022 | 2021 | 2022 vs. 2021 | |||||||||||||||
| (Dollars in millions) | |||||||||||||||||
| Operating revenues | |||||||||||||||||
| Residential | |||||||||||||||||
| Wireline, Incumbent | $ | 85 | $ | 85 | – | ||||||||||||
| Wireline, Expansion | 10 | 7 | 54 | % | |||||||||||||
| Cable | 67 | 65 | 3 | % | |||||||||||||
| Total residential | 163 | 157 | 4 | % | |||||||||||||
| Commercial | 44 | 47 | (6) | % | |||||||||||||
| Wholesale | 44 | 45 | (2) | % | |||||||||||||
| Total service revenues | 251 | 249 | 1 | % | |||||||||||||
| Equipment revenues | — | — | 26 | % | |||||||||||||
| Total operating revenues | 251 | 249 | 1 | % | |||||||||||||
| Cost of services | 96 | 97 | (1) | % | |||||||||||||
| Cost of equipment and products | — | — | 28 | % | |||||||||||||
| Selling, general and administrative expenses | 72 | 70 | 3 | % | |||||||||||||
| Depreciation, amortization and accretion | 54 | 49 | 11 | % | |||||||||||||
| (Gain) loss on asset disposals, net | — | — | 3 | % | |||||||||||||
| Total operating expenses | 223 | 217 | 3 | % | |||||||||||||
| Operating income | $ | 28 | $ | 32 | (11) | % | |||||||||||
| Three Months Ended March 31, | |||||||||||
| 2022 | 2021 | ||||||||||
| (Dollars in millions) | |||||||||||
| Cash flows from operating activities (GAAP) | $ | 381 | $ | 165 | |||||||
| Less: Cash paid for additions to property, plant and equipment | 271 | 220 | |||||||||
Free cash flow (Non-GAAP)1 | $ | 110 | $ | (55) | |||||||